Final Results
Close Brothers Dev VCT PLC
30 March 2006
CLOSE BROTHERS DEVELOPMENT VCT PLC
PRELIMINARY RESULTS
30 March 2006
Close Brothers Development VCT PLC ('the Company'), which provides equity and
debt finance to growing unquoted and quoted companies across a variety of
sectors, with investments ranging from service to asset-backed businesses, today
announces preliminary results for the year ended 31 December 2005. This
announcement has been approved by the Board of Directors on 29 March 2006.
Financial Highlights:
Ordinary Shares C Shares
Year ended Year ended
31 December 2005 31 December 2005
Dividends paid per
share 5.20 5.90
Net asset value per
share 102.51 107.81
Shareholder value per share since launch: Pence per Pence per
share(ii) share(ii)
Dividends paid during
the period ended 31
December 1999 (i) 1.00 0.00
Dividends paid during
the year to 31
December 2000 3.65 0.00
Dividends paid during
the year to 31
December 2001 3.20 0.00
Dividends paid during
the year to 31
December 2002 4.20 0.00
Dividends paid during
the year to 31
December 2003 (iii) &
(iv) 4.50 0.75
Dividends paid during
the year to 31
December 2004 4.00 2.00
Dividends paid during
the year to 31
December 2005 5.20 5.90
---------- ----------
25.75 8.65
Net asset value at 31
December 2005 102.51 107.81
---------- ----------
Total cumulative
return at 31 December
2005 128.26 116.46
---------- ----------
Notes
(i) assuming subscription for Ordinary Shares by the First
Closing on 26 January 1999.
(ii) excluding tax benefits received upon subscription.
(iii) assuming subscription for C Shares by the First Closing on
31 December 2002.
(iv) those subscribing for C Shares after 30 June 2003 were not
entitled to the interim dividend.
For further information, please contact:
Patrick Reeve Clemmie Carr / John West
Close Venture Management Limited Tavistock Communications
Tel: 020 7422 7831 Tel: 020 7920 3150
Notes
1) Close Brothers Development VCT PLC is managed by Close Venture
Management Limited.
2) Close Venture Management Limited is authorised and regulated by the
Financial Services Authority.
3) The financial information set out in this announcement does not
constitute the Company's statutory accounts for the years ended 31 December 2005
or 2004, but is derived from those accounts. The restated financial information
for the year ended 31 December 2004 is derived from the statutory accounts for
that year. These statutory accounts prior to the restatement changes as
described in note 5 below have been delivered to the Registrar of Companies.
The financial information for the year ended 31 December 2005 has been derived
from the statutory accounts for the year which will be delivered to the
Registrar of Companies shortly. The auditors reported on those accounts; their
report was unqualified and did not contain statements under s237(2) or (3)
Companies Act 1985.
4) There were no changes in equity other than those arising from capital
transactions with owners and distributions to owners.
5) Changes in accounting policies
With effect from 1 January 2005, the Company adopted the new Financial Reporting
Standards ('FRS') 21-26, that have been issued by the Accounting Standards Board
as part of the convergence process between United Kingdom Generally Accepted
Accounting Practice and International Financial Reporting Standards ('IFRS').
In the case of FRS 25 and 26, the Company applied the exemption from restating
2004 comparative figures available on the transition at 1 January 2005. The
effects of the relevant accounting policies are disclosed in the respective
notes below, and restatement and adjustment of the relative comparative figures
are detailed in note 5.
Investments
In accordance with FRS 26 'Financial Instruments Measurement', equity
investments are designated as fair value through profit or loss account
('FVTPL'). The total column of the Statement of Total Return represents the
Company's profit and loss account. Investments listed on recognised exchanges
are valued at the closing bid prices at the end of the accounting period.
Unquoted investments' fair value is determined by the directors in accordance
with the International Private Equity and Venture Capital Valuation Guidelines.
Fair value movements on equity investments and gains and losses arising on the
disposal of investments are reflected in the capital column of the Statement of
Total Return in accordance with the AITC SORP.
Unquoted loan stock is classified as loans and receivables in accordance with
FRS 26 and carried at amortised cost using the Effective Interest Rate ('EIR')
method. Movements in the amortised cost relating to interest income are reflected
in the revenue column of the Statement of Total Return and movements in respect
of capital provisions are reflected in the capital column of the Statement of
Total Return. Loan stock accrued interest is recognised in the Balance Sheet
as part of the carrying value of loans and receivables at the end of the
reporting period.
Investments are recognised as financial assets on legal completion of the
investment contract and are de-recognised on legal completion of the sale of an
investment.
Under the terms of the transitional provisions contained within FRS26, the
opening balances for revenue and unrealised capital reserves at 1 January 2005
in relation to the carrying values of loans and receivables and equity
investment valuations have been adjusted to reflect the impact of the adoption
of FRS 26.
The adoption of FRS26 has resulted in a decrease in unrealised capital reserves
and a decrease in the carrying value of the equity investment at 1 January 2005
as a result of moving from mid to bid value. In addition it has resulted in a
decrease in the Ordinary Share revenue reserve and an increase in the C Share
revenue reserve as at 1 January 2005 as a result of the adjustment to the
treatment of loan stock investment now held at amortised cost as determined
by the EIR method.
Dividends
In accordance with FRS 21 'Events after the balance sheet date', dividends
declared by the Company are accountd for in the period in which the dividend has
been approved. Comparatives for revenue reserves at 31 December 2004 have been
restated in recognition of a change in accounting policy. The adoption of FRS
21 has resulted in a decrease in the distribution liability as a result of the
de-recognition of proposed dividends thereon and an increase in the revenue
reserves as at 31 December 2004.
A reconciliation of reserves incorporating the restatements and adjustments
required by the adoption of FRS21 and FRS26 is illustrated below:
Reconciliation of revenue reserves Ordinary Shares C Shares
£'000 £'000
----------------------------------
Revenue reserves previously reported
at 31 December 2004 182 50
Restatement as required by adoption of FRS21
- change in accounting for dividends 306 445
---------- --------
Restated revenue reserve at 31 December 2004 488 495
Adjustment as required by adoption of FRS26
- change in valuation of loan stock investment to
amortised cost using the EIR method (55) 40
---------- ----------
Revenue reserves as at 1 January 2005
as adjusted 433 535
========== ==========
Reconciliation of unrealised capital reserves
-----------------------------------------------
Ordinary Shares C Shares
£'000 £'000
Unrealised capital reserves
previously reported at 31 December 2004 1,679 1,272
Adjustment as required by adoption of FRS26
- change in valuation of AIM quoted investments to bid price (39) (10)
--------- --------
Unrealised capital reserves as at 1
January 2005 as adjusted 1,640 1,262
========== ==========
The restatement and adjustments to reserves at 31 December 2004 and 1 January
2005 as described in note 5 above are noted in the reconciliation of reserves as
follows:
Share Special Capital Realised Unrealised
Premium reserve redemption capital capital Revenue
reserve reserve reserve reserve
£'000 £'000 £'000 £'000 £'000 £'000
Ordinary Shares
At 31 December 2004
- (restated for FRS 21) 48 5,991 420 (2,206) 1,679 488
Adjustment to balances
- for FRS 26 at
1 January 2005
(note 5) - - - - (39) (55)
Cancellation of own
shares - (514) 286 - - -
Gains/(losses on
investments - - - 1,442 (19) -
Retained net capital
account - - - (178) - -
Retained net revenue - - - - - (332)
------------- ------ ------ -------- -------- ------
At 31 December 2005 48 5,477 706 (941) 1,621 101
------------- ------ ------ -------- -------- ------
Share Special Capital Realised Unrealised
Premium reserve redemption capital capital Revenue
reserve reserve reserve reserve
£'000 £'000 £'000 £'000 £'000 £'000
C Shares
At 31 December 2004
- (restated for FRS 21) 3,160 5,100 93 (362) 1,272 495
Adjustment to balances
- for FRS 26 at
1 January 2005
(note 5) - - - - (10) 40
Cancellation of own
shares - (236) 126 - - -
Gains/(losses on
investments - - - 1,193 445 -
Retained net capital
account - - - (441) - -
Retained net revenue - - - - - (297)
------------- ------ ------ -------- -------- ------
At 31 December 2005 3,160 4,864 219 393 1,707 238
------------- ------ ------ -------- -------- ------
With the exception of the revised accounting policies as described in note 5 above,
this announcement has been prepared on the basis of the accounting policies as
stated in the previous years' financial statements.
CHAIRMAN'S STATEMENT
Introduction
I am pleased to report another successful year for the Company; NAV for the
Ordinary Shares rose 7% to 102.5 pence per share while the C Shares rose 5% to
107.8 pence per share. In addition, excluding the final dividend for the year to
31 December 2004, Ordinary Shareholders have been paid two dividends totalling 3
pence per share and C Shareholders have been paid two dividends totalling 3.5
pence per share during the year.
Investment review
As reported at the interim stage, the Company saw the successful sale in April
2005 of Automotive Technik, the manufacturer of military vehicles, which
realised a gain of £1.4 million for the Ordinary Share portfolio and a gain of
£1.5 million for the C Share portfolio. A number of new investments were made
during the period. These included the development of a new health and fitness
club on a 30 acre freehold site in Weybridge, Surrey; the purchase of two
cinemas, being the Ritzy in Brixton and the Exeter Picture House; the
development of a new health and fitness club at Tower Bridge in London; and the
provision of development finance to RFI Global Services, which provides testing
services to mobile phone manufacturers. In addition, investments were made in
five new companies which own and manage freehold pubs.
As a whole, the investment portfolio is performing well. In particular, there
have been uplifts in valuation in Peakdale Molecular, the provider of services
to the pharmaceutical industry, Grosvenor Health, the occupational healthcare
provider, and Evolutions Television, the TV post-production company. In all
three, performance has continued to improve as the businesses have grown over
previous periods.
Proposed amendment to investment policy
As set out in more detail in the circular to shareholders enclosed with this
report and accounts, your Board is recommending at the forthcoming AGM that
shareholders approve an amendment to the Company's existing investment policy.
This amendment is designed to give the manager greater flexibility in the
investments it can make on behalf of the Company, while at the same time aiming
to preserve the philosophy of seeking to reduce the risks associated with
investment in smaller, unquoted companies.
Prospects and projected dividends
In the current year, your Board considers that the further growth prospects for
the Company's portfolio of investee companies are good. It is the Board's
current intention to declare a first dividend at the time of the next quarterly
announcement of the Company's net asset value, for 31 March 2006, which is
expected to be announced in early May. As reported at the interim stage, the
income generated from the C Share portfolio is strong and growing, whereas the
Ordinary Share portfolio's successful disposal programme in late 2004 and early
2005 has, while greatly boosting asset value, depressed revenue as high yielding
loan stock has been repaid. It is therefore anticipated that the directors will
be able to declare a first interim dividend of 1 penny per Ordinary Share and
1.5 pence per C Share.
Results
Ordinary Shares
As at 31 December 2005 the net asset value of the Ordinary Shares of your
Company was £13.7 million, compared to £13.4 million (restated) at 31 December
2004. This equates to a net asset value per share of 102.5 pence (2004: 96.1
pence restated). Net income after taxation for the year amounted to £381,000
(2004: £675,000).
C Shares
As at 31 December 2005 the net asset value of the C Shares of your Company was
£19.8 million, compared to £19.0 million (restated) at 31 December 2004. This
equates to a net asset value per share of 107.8 pence (2004: 102.6 pence
restated). Net income after taxation for the year amounted to £610,000 (2004:
£616,000).
Roderick Davidson
Chairman 29 March 2006
THE PORTFOLIO OF INVESTMENTS
Ordinary Shares
At 31 December 2005 At 31 December 2004
Equity Investments Cumulative* Total Investments Cumulative* Total Change in
owned at cost movement in carrying at cost movement in carrying carrying
carrying /fair carrying /fair /fair
/fair value /fair value value for
value value the year
net of
investments
in the year
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
----- ------- ------- ------ ------- ------ ------ -------
Qualifying investments
Automotive
Technik (Holdings) Ltd - - - - 819 436 1,255 -
Careforce
Group Plc 14% 534 1,859 2,393 534 1,968 2,502 (109)
Churchill
Taverns VCT Ltd 5% 115 11 126 - - - -
City Screen
(Liverpool) Ltd 5% 50 2 52 50 (6) 44 8
CS (Brixton)
Ltd 4% 150 - 150 - - - -
CS (Exeter) Ltd 4% 60 - 60 - - - -
CS (Greenwich) Ltd 2% 110 3 113 110 - 110 3
Consolidated Communications
Management Ltd 11% 1,000 53 1,053 1,000 4 1,004 49
Evolutions Television Ltd 6% 700 117 817 702 1 703 116
GB Pub Company VCT Ltd 4% 170 1 171 - - - -
Grosvenor Health Ltd 6% 435 306 741 325 190 515 116
Lowcosttravelgroup Ltd 1% 130 2 132 - - - -
Peakdale Molecular Ltd 9% 1,064 179 1,243 1,064 (154) 910 333
The Bold Pub Company Ltd 3% 400 21 421 320 15 335 6
The Dunedin Pub Company
Ltd 3% 80 1 81 - - - -
The Independent
Beer Company Ltd 4% 90 (8) 82 - - - -
The Independent
Pub Co. (VCT) Ltd 3% - - - 60 - 60 -
The Q Garden Company Ltd 17% 1,032 (472) 560 682 (417) 265 (55)
The Rutland Pub Company
Ltd 4% 60 1 61 - - - -
The Weybridge Club Ltd 3% 300 3 303 - - - -
Tower Bridge Health Clubs
Ltd 3% 200 - 200 - - - -
------- ------ ------- ------- ------- ------- ------
Total
qualifying investments 6,680 2,079 8,759 5,666 2,037 7,703 467
Non-qualifying investments
The Independent Pub Co.(VCT)
Ltd 3% 60 (14) 46 - - - (14)
------- ------ ------- ------- ------ ------- ------
Total investments 6,740 2,065 8,805 5,666 2,037 7,703 453
------- ------ ------- ------- ------ ------- -------
Close Brothers Development VCT PLC Ordinary Shares has also committed funds of
£200,000 to a further investment in The Weybridge Club Limited.
*Included in this movement is capital appreciation/(depreciation) on the equity
investments amounting to £1,621,000 (2004: £1,640,000) and the movement in
carrying value of loans and receivables of £444,000 (2004: £397,000).
THE PORTFOLIO OF INVESTMENTS (Cont'd)
C Shares
At 31 December 2005 At 31 December 2004
Equity Investments Cumulative* Total Investments Cumulative* Total Change in
owned at cost movement in carrying at cost movement in carrying carrying
carrying /fair /fair carrying /fair /fair
/fair value /fair value value for
value value the year
net of
investments
in the year
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
----- ------- ------- ------ ------- ------ ------ -------
Qualifying investments
Automotive
Technik (Holdings) Ltd - - - - 839 469 1,308 -
Careforce Group Plc 4% 263 362 625 263 390 653 (28)
Churchill Taverns VCT
Ltd 6% 160 14 174 - - - -
City Centres Breweries Ltd - - - - 804 (320) 484 -
CS (Brixton) Ltd 5% 175 - 175 - - - -
CS (Exeter) Ltd 4% 65 - 65 - - - -
CS (Greenwich) Ltd 13% 650 20 670 650 - 650 20
Evolutions
Television Ltd 10% 1,300 194 1,494 305 - 305 194
GB Pub Company VCT Ltd 5% 200 2 202 - - - -
Grosvenor
Health Ltd 26% 1,570 1,326 2,896 1,430 788 2,218 538
Lowcosttravelgroup Ltd 2% 160 2 162 - - - -
Peakdale Molecular Ltd 3% 133 - 133 133 (100) 33 100
The Bold Pub Company Ltd 12% 1,440 91 1,531 1,350 65 1,415 26
The Dunedin Pub Company
Ltd 4% 100 1 101 - - - -
The Independent
Beer Company Ltd 4% 100 (9) 91 - - - -
The Independent
Pub Co. (VCT) Ltd 7% - - - 230 - 230 (54)
The Rutland Pub Company
Ltd 4% 70 - 70 - - - -
The Weybridge Club Ltd 8% 800 6 806 - - - -
Tower Bridge Health Clubs
Ltd 4% 260 1 261 - - - -
------- ------- ----- ------- ------- ------ -------
Total qualifying
investments 7,446 2,010 9,456 6,004 1,292 7,296 796
Non-qualifying investments
Bradford & Bingley FRN
April 06 1,997 3 2,000 1,997 2 1,999 1
Citigroup FRN
March 2009 2,999 6 3,005 2,999 - 2,999 6
Woolwich FRN
April 06 2,003 (3) 2,000 2,003 - 2,003 (3)
Smiles Brewing
Company Limited 48% 155 (33) 122 - - - -
Smiles Pub Company
Limited 48% 430 (29) 401 - - - -
The Independent
Pub Co. (VCT) Ltd 7% 230 (54) 176 - - - -
------- ------- ------- ------- -------- ----- -------
7,814 (110) 7,704 6,999 2 7,001 4
------- ------- ------- ------- -------- ----- -------
Total investments 15,260 1,900 17,160 13,003 1,294 14,297 800
------- ------- ------- -------- -------- ------ -------
Close Brothers Development VCT PLC C Shares has also committed funds of £1.3
million to a future investment in Evolutions Television Limited.
*Included in this movement is capital appreciation/(depreciation) on the equity
investments amounting to £1,707,000 (2004: £1,262,000) and the movement in
carrying value of loans and receivables of £193,000 (2004: £32,000).
Statement of Total Return
(incorporating the revenue account)
for the year to 31 December 2005
----------- -------------- --------------
Ordinary Shares C Shares Total
Year ended Year ended Year ended
31 December 2005 31 December 2005 31 December 2005
Revenue Capital Total Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
-----------------------------------------------------------------------------------------------------------
Gains on
investments - 1,423 1,423 - 1,638 1,638 - 3,061 3,061
Investment
income 696 - 696 1,092 - 1,092 1,788 - 1,788
Investment
management fee (88) (263) (351) (127) (382) (509) (215) (645) (860)
Other expenses (77) - (77) (102) - (102) (179) - (179)
----- ------ ----- ----- ------ ----- ----- ------ -----
Return on
ordinary activities
before tax 531 1,160 1,691 863 1,256 2,119 1,394 2,416 3,810
Tax on ordinary
activities (150) 85 (65) (253) 127 (126) (403) 212 (191)
----- ------ ----- ----- ------ ----- ----- ------ -----
Return
attributable to
equity shareholders 381 1,245 1,626 610 1,383 1,993 991 2,628 3,619
Amounts recognised as
distributions to equity
shareholders
in the period (713) - (713) (907) (186) (1,093) (1,620) (186) (1,806)
----- ------ ----- ----- ------ ----- ----- ------ -----
Transfer (from)/to
reserves (332) 1,245 913 (297) 1,197 900 (629) 2,442 1,813
===== ====== ===== ===== ====== === ===== ===== ======
Basic and diluted return
per share (pence) 2.8 9.1 11.9 3.3 7.5 10.8
----------- ----- ------ ---- ----- ----- ------ ----- ----- -----
All of the Company's activities derive from continuing operations.
The total column of this Statement of Total Return represents the profit and
loss account of the Company in accordance with FRS 26.
There were no recognised gains and losses other than the results for the year as
disclosed above. Accordingly a statement of total recognised gains and losses is
not required.
Statement of Total Return
(incorporating the revenue account)
for the year to 31 December 2004
(Restated)*
----------- -------------- --------------
Ordinary Shares C Shares Total
Year ended Year ended Year ended
31 December 2004 31 December 2004 31 December 2004
Revenue Capital Total Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
-----------------------------------------------------------------------------------------------------------
Gains on
investments - 2,463 2,463 - 1,366 1,366 - 3,829 3,829
Investment
income 1,121 - 1,121 1,097 - 1,097 2,218 - 2,218
Investment
management fee (76) (229) (305) (101) (303) (404) (177) (532) (709)
Other expenses (81) - (81) (116) - (116) (197) - (197)
----- ----- ------ ------- ----- ----- ------ ----- ------
Return on
ordinary activities
before tax 964 2,234 3,198 880 1,063 1,943 1,844 3,297 5,141
Tax on ordinary
activities (289) 72 (217) (264) 93 (171) (553) 165 (388)
----- ----- ------ ------- ----- ----- ------ ----- ------
Return
attributable to equity
shareholders 675 2,306 2,981 616 1,156 1,772 1,291 3,462 4,753
Amounts recognised as
distributions to equity
shareholders
in the period (577) - (577) (233) - (233) (810) - (810)
----- ----- ------ ------- ----- ----- ------ ----- ------
Transfer to
reserves 98 2,306 2,404 383 1,156 1,539 481 3,462 3,943
====== ======== ======= ======= ======= ====== ====== ====== =======
Basic and diluted return
per share (pence) 4.7 16.1 20.8 3.6 6.8 10.4
------ --------- ------- ------- ------- ------
* Comparative figures have been extracted from the statutory accounts for the
year ended 31 December 2004 and have been restated in accordance with FRS21 as
explained in note 5.
All of the Company's activities derive from continuing operations.
There were no recognised gains and losses other than the results for the year as
disclosed above. Accordingly a statement of total recognised gains and losses is
not required.
Balance Sheet
as at 31 December 2005
---------------------- ---------- ---------- ----------
Ordinary Shares C Shares Total
31 December 31 December 31 December
2005 2005 2005
£'000 £'000 £'000
---------------------- ---------- ---------- ----------
Fixed asset investments
Qualifying investments 8,759 9,456 18,215
Non-qualifying investments 46 7,704 7,750
---------- ---------- ----------
Total fixed asset investments 8,805 17,160 25,965
Current assets
Debtors 111 55 166
Cash at bank 4,975 2,907 7,882
---------- ---------- ----------
5,086 2,962 8,048
Creditors: amounts falling due
within one year (201) (390) (591)
---------- ---------- ----------
Net current assets 4,885 2,572 7,457
---------- ---------- ----------
Total assets less current
liabilities 13,690 19,732 33,422
========== ========== ==========
Capital and reserves
Called up share capital 6,678 9,151 15,829
Share premium 48 3,160 3,208
Special reserve 5,477 4,864 10,341
Capital redemption reserve 706 219 925
Realised capital reserve (941) 393 (548)
Unrealised capital reserve 1,621 1,707 3,328
Revenue reserve 101 238 339
---------- ---------- ----------
Total equity shareholders' funds 13,690 19,732 33,422
========== ========== ==========
Net asset value per share (pence) 102.5 107.8
---------------------- ---------- ---------- ----------
Balance Sheet
as at 31 December 2004
(Restated)*
---------------------- ---------- ---------- ----------
Ordinary Shares C Shares Total
31 December 31 December 31 December
2004 2004 2004
£'000 £'000 £'000
---------------------- ---------- ---------- ----------
Fixed asset investments
Qualifying investments 7,703 7,297 15,000
Non-qualifying investments - 7,000 7,000
---------- ---------- ----------
Total fixed asset investments 7,703 14,297 22,000
Current assets
Debtors 186 110 296
Cash at bank 5,980 5,045 11,025
---------- ---------- ----------
6,166 5,155 11,321
Creditors: amounts falling due
within one year (485) (416) (901)
---------- ---------- ----------
Net current assets 5,681 4,739 10,420
---------- ---------- ----------
Total assets less current
liabilities 13,384 19,036 32,420
========== ========== ==========
Capital and reserves
Called up share capital 6,964 9,278 16,242
Share premium 48 3,160 3,208
Special reserve 5,991 5,100 11,091
Capital redemption reserve 420 93 513
Realised capital reserve (2,206) (362) (2,568)
Unrealised capital reserve 1,679 1,272 2,951
Revenue reserve 488 495 983
---------- ---------- ----------
Total equity shareholders' funds 13,384 19,036 32,420
========== ========== ==========
Net asset value per share (pence) 96.1 102.6
---------------------- ---------- ---------- ----------
* Comparative figures have been restated in accordance with FRS21 in respect of
declared dividends.
Cash flow Statement
for the year ended 31 December 2005
----------------------- ---------- ---------- ----------
Ordinary Shares C Shares Total
Year ended Year ended Year ended
31 December 31 December 31 December
2005 2005 2005
£'000 £'000 £'000
----------------------- ---------- ---------- ----------
Operating activities
Investment income
received 253 482 735
Deposit income
received 144 528 672
Other income
received 6 16 22
Investment
management fees
paid (453) (451) (904)
Other cash
payments
(3) - (3)
---------- ---------- ----------
Net cash (outflow)/inflow
from operating
activities (53) 575 522
Taxation (536) - (536)
Capital expenditure and financial investment
Purchase of
qualifying
investments (1,595) (3,620) (5,215)
Purchase of
non-qualifying
investments - (92) (92)
Disposals of
qualifying
investments 2,405 2,340 4,745
---------- ---------- ----------
Net cash
inflow/(outflow)
from investing
activities 810 (1,372) (562)
Equity dividends paid
Dividends paid on
ordinary shares (713) (1,093) (1,806)
---------- ---------- ----------
Net cash
(outflow)
before financing (492) (1,890) (2,382)
Financing
Cancellation of
shares (513) (248) (761)
---------- ---------- ----------
Net cash outflow
from financing (513) (248) (761)
---------- ---------- ----------
Decrease in cash
in the period (1,005) (2,138) (3,143)
========== ========== ==========
Cash flow Statement
for the year ended 31 December 2004
----------------------- ----------- ---------- ----------
Ordinary Shares C Shares Total
Year ended Year ended Year ended
31 December 31 December 31 December
2004 2004 2004
£'000 £'000 £'000
----------------------- ----------- ---------- ----------
Operating activities
Investment income
received 1,397 822 2,219
Deposit income
received 84 192 276
Other income
received 1 - 1
Investment
management fees
paid (366) (403) (769)
Other cash
payments (101) 27 (74)
----------- ---------- ----------
Net cash inflow
from operating
activities 1,015 638 1,653
Capital expenditure and financial investment
Purchase of
qualifying
investments (1,741) (4,733) (6,474)
Purchase of
non-qualifying
investments - (2,999) (2,999)
Disposals of
qualifying
investments 5,240 1,056 6,296
Disposals of
non-qualifying
investments - 1,999 1,999
----------- ---------- ----------
Net cash
inflow/(outflow)
from investing
activities 3,499 (4,677) (1,178)
Equity dividends paid
Dividends paid on
ordinary shares (577) (233) (810)
----------- ---------- ----------
Net cash
inflow/outflow
before financing 3,937 (4,272) (335)
Financing
Issue of equity
net of expenses - 6,671 6,671
Cancellation of
shares (425) (146) (571)
----------- ---------- ----------
Net cash (outflow)/inflow
from financing (425) 6,525 6,100
----------- ---------- ----------
Increase in cash
in the year 3,512 2,253 5,765
=========== ========== ==========
This information is provided by RNS
The company news service from the London Stock Exchange